Deepak Nitrite Ltd
NSE:DEEPAKNTR

Watchlist Manager
Deepak Nitrite Ltd Logo
Deepak Nitrite Ltd
NSE:DEEPAKNTR
Watchlist
Price: 2 670.85 INR 1.97% Market Closed
Market Cap: 364.3B INR
Have any thoughts about
Deepak Nitrite Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

80.8B
+5%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+55%
5 Years
+146%
7 Years
-
10 Years
+506%
10.4B
+9%
Operating Income
Growth Rates:
1 Year
+6%
3 Years
-23%
5 Years
+102%
7 Years
-
10 Years
+1 032%
8.6B
+6%
Net Income
Growth Rates:
1 Year
+13%
3 Years
-12%
5 Years
+201%
7 Years
-
10 Years
+1 845%

Earnings Waterfall
Deepak Nitrite Ltd

Revenue
80.8B INR
Cost of Revenue
-59.7B INR
Gross Profit
21.1B INR
Operating Expenses
-10.7B INR
Operating Income
10.4B INR
Other Expenses
-1.8B INR
Net Income
8.6B INR

Income Statement
Deepak Nitrite Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
6 857
N/A
7 199
+5%
7 585
+5%
7 899
+4%
8 307
+5%
8 968
+8%
9 362
+4%
10 197
+9%
10 728
+5%
11 371
+6%
12 234
+8%
12 695
+4%
13 325
+5%
13 834
+4%
13 513
-2%
13 219
-2%
4 639
-65%
9 250
+99%
16 916
+83%
26 999
+60%
32 870
+22%
38 292
+16%
41 825
+9%
42 297
+1%
38 532
-9%
38 372
0%
39 520
+3%
43 598
+10%
52 115
+20%
59 055
+13%
63 931
+8%
68 022
+6%
73 340
+8%
76 143
+4%
78 831
+4%
79 721
+1%
76 824
-4%
74 988
-2%
75 170
+0%
76 818
+2%
80 803
+5%
Gross Profit
Cost of Revenue
(5 361)
(5 849)
(6 382)
(6 200)
(6 512)
(7 039)
(7 325)
(8 051)
(8 413)
(8 805)
(9 318)
(9 423)
(9 930)
(10 219)
(9 934)
(9 935)
(3 232)
(6 172)
(11 678)
(18 840)
(21 934)
(25 120)
(26 783)
(26 925)
(23 721)
(23 135)
(23 457)
(25 571)
(30 617)
(36 621)
(41 172)
(45 827)
(51 384)
(54 993)
(57 676)
(59 284)
(57 363)
(55 050)
(55 139)
(57 305)
(59 706)
Gross Profit
1 498
N/A
1 351
-10%
1 203
-11%
1 699
+41%
1 795
+6%
1 929
+7%
2 037
+6%
2 146
+5%
2 315
+8%
2 566
+11%
2 916
+14%
3 272
+12%
3 394
+4%
3 614
+6%
3 578
-1%
3 285
-8%
1 408
-57%
3 079
+119%
5 239
+70%
8 159
+56%
10 936
+34%
13 172
+20%
15 042
+14%
15 372
+2%
14 812
-4%
15 239
+3%
16 065
+5%
18 026
+12%
21 499
+19%
22 434
+4%
22 759
+1%
22 195
-2%
21 955
-1%
21 150
-4%
21 155
+0%
20 436
-3%
19 461
-5%
19 938
+2%
20 031
+0%
19 513
-3%
21 097
+8%
Operating Income
Operating Expenses
(1 066)
(948)
(819)
(1 301)
(1 368)
(1 438)
(1 499)
(1 614)
(1 880)
(2 063)
(2 310)
(2 429)
(2 475)
(2 574)
(2 515)
(2 293)
(1 008)
(2 172)
(3 487)
(4 696)
(5 769)
(6 359)
(6 843)
(6 447)
(6 651)
(6 783)
(6 829)
(7 061)
(7 978)
(7 937)
(8 209)
(7 927)
(8 669)
(9 004)
(9 337)
(9 194)
(9 655)
(9 788)
(9 986)
(9 937)
(10 675)
Selling, General & Administrative
(471)
(482)
(494)
(506)
(527)
(573)
(585)
(618)
(668)
(713)
(814)
(883)
(930)
(975)
(992)
(1 933)
(382)
(806)
(1 295)
(3 920)
(1 969)
(2 064)
(2 142)
(5 051)
(2 255)
(2 338)
(2 440)
(5 538)
(2 543)
(2 623)
(2 609)
(6 151)
(2 864)
(2 966)
(3 122)
(7 531)
(3 213)
(3 276)
(3 356)
(8 280)
(3 622)
Depreciation & Amortization
(180)
(178)
(176)
(178)
(180)
(182)
(185)
(189)
(210)
(238)
(266)
(296)
(315)
(331)
(348)
(360)
(129)
(264)
(493)
(778)
(982)
(1 198)
(1 320)
(1 397)
(1 374)
(1 335)
(1 323)
(1 526)
(1 651)
(1 780)
(1 895)
(1 777)
(1 760)
(1 744)
(1 700)
(1 663)
(1 625)
(1 595)
(1 601)
(1 657)
(1 750)
Other Operating Expenses
(415)
(288)
(151)
(617)
(660)
(683)
(727)
(805)
(1 002)
(1 112)
(1 230)
(1 248)
(1 230)
(1 266)
(1 173)
0
(498)
(1 103)
(1 700)
1
(2 818)
(3 096)
(3 379)
1
(3 022)
(3 109)
(3 066)
3
(3 785)
(3 534)
(3 704)
2
(4 045)
(4 294)
(4 515)
1
(4 817)
(4 917)
(5 028)
1
(5 304)
Operating Income
430
N/A
401
-7%
384
-4%
399
+4%
426
+7%
492
+15%
537
+9%
531
-1%
435
-18%
503
+16%
607
+21%
845
+39%
921
+9%
1 041
+13%
1 064
+2%
991
-7%
399
-60%
906
+127%
1 752
+93%
3 463
+98%
5 168
+49%
6 814
+32%
8 199
+20%
8 925
+9%
8 160
-9%
8 454
+4%
9 234
+9%
10 965
+19%
13 519
+23%
14 497
+7%
14 550
+0%
14 268
-2%
13 287
-7%
12 146
-9%
11 818
-3%
11 243
-5%
9 807
-13%
10 150
+4%
10 045
-1%
9 577
-5%
10 422
+9%
Pre-Tax Income
Interest Income Expense
(67)
(88)
(104)
(110)
(130)
(111)
(108)
(113)
(135)
(200)
(242)
(280)
(297)
(322)
(363)
(305)
(118)
(248)
(506)
(871)
(1 024)
(1 192)
(1 204)
(1 081)
(1 087)
(985)
(872)
(605)
(604)
(501)
(412)
(84)
(317)
(284)
(274)
26
(180)
(148)
(119)
240
(157)
Non-Reccuring Items
(16)
(16)
(16)
0
0
(9)
(9)
(85)
0
0
0
(1)
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
798
798
Gain/Loss on Disposition of Assets
0
0
0
0
86
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
(43)
0
0
0
(63)
0
0
0
(19)
0
0
0
(8)
0
0
0
(12)
0
0
0
24
0
Total Other Income
23
28
27
29
31
108
105
192
102
99
99
18
27
26
26
(12)
8
11
22
131
259
335
471
283
304
262
164
76
228
275
484
169
473
509
386
201
698
749
751
379
685
Pre-Tax Income
370
N/A
325
-12%
290
-11%
316
+9%
412
+30%
480
+17%
525
+9%
525
N/A
400
-24%
401
+0%
463
+15%
581
+25%
651
+12%
745
+14%
727
-2%
673
-7%
290
-57%
670
+131%
1 268
+89%
2 680
+111%
4 402
+64%
5 956
+35%
7 467
+25%
8 064
+8%
7 378
-9%
7 732
+5%
8 526
+10%
10 417
+22%
13 143
+26%
14 272
+9%
14 622
+2%
14 345
-2%
13 443
-6%
12 372
-8%
11 929
-4%
11 459
-4%
10 325
-10%
10 751
+4%
10 677
-1%
11 017
+3%
11 748
+7%
Net Income
Tax Provision
(110)
(92)
(77)
(85)
(121)
(145)
(145)
(147)
(107)
(105)
(144)
(198)
(208)
(219)
(187)
(143)
(102)
(245)
(446)
(943)
(1 537)
(1 824)
(2 165)
(1 954)
(1 595)
(1 752)
(1 947)
(2 659)
(3 349)
(3 635)
(3 727)
(3 678)
(3 457)
(3 185)
(3 076)
(2 939)
(2 652)
(2 772)
(2 768)
(2 908)
(3 113)
Income from Continuing Operations
260
233
213
231
291
335
380
378
293
296
318
383
444
527
541
530
188
426
823
1 737
2 866
4 132
5 302
6 110
5 784
5 982
6 581
7 758
9 795
10 637
10 895
10 666
9 986
9 188
8 854
8 520
7 673
7 979
7 909
8 109
8 635
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
260
N/A
233
-10%
213
-9%
231
+8%
291
+26%
335
+15%
380
+13%
378
-1%
293
-22%
296
+1%
318
+7%
383
+20%
444
+16%
527
+19%
541
+3%
529
-2%
188
-64%
426
+127%
823
+93%
1 737
+111%
2 866
+65%
4 132
+44%
5 302
+28%
6 110
+15%
5 784
-5%
5 982
+3%
6 581
+10%
7 758
+18%
9 795
+26%
10 637
+9%
10 895
+2%
10 666
-2%
9 986
-6%
9 188
-8%
8 854
-4%
8 520
-4%
7 673
-10%
7 979
+4%
7 909
-1%
8 109
+3%
8 635
+6%
EPS (Diluted)
2.48
N/A
2.19
-12%
2.04
-7%
2.21
+8%
2.79
+26%
3.21
+15%
3.61
+12%
3.6
0%
2.81
-22%
2.81
N/A
3.06
+9%
3.64
+19%
4.22
+16%
5.01
+19%
5.2
+4%
5.03
-3%
1.38
-73%
3.12
+126%
6.05
+94%
12.77
+111%
21.07
+65%
30.38
+44%
38.98
+28%
44.92
+15%
42.52
-5%
43.98
+3%
48.38
+10%
56.88
+18%
71.82
+26%
77.99
+9%
79.89
+2%
78.2
-2%
73.22
-6%
67.36
-8%
64.91
-4%
62.46
-4%
56.25
-10%
58.5
+4%
57.98
-1%
59.45
+3%
63.31
+6%

See Also

Summary
DEEPAKNTR intrinsic value, competitors valuation, and company profile.
DCF Valuation
DEEPAKNTR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DEEPAKNTR stock valuation using valuation multiples.
Wall Street Estimates
DEEPAKNTR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DEEPAKNTR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.